Quantisight AI

Search companies

Find a company by ticker or name

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value
-73.9%
SEK 2.42
vs SEK 9.27 price
Levered DCF
SEK 2.43
After debt service
Piotroski score
1 / 9
Weak
Altman Z-score
20.24
Safe zone
Rating
C-
Overall 1 / 5
Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-5.68×-11.27×-4.29×-4.37×-3.19×-11.31×-6.62×-16.34×
P/B2.47×1.69×2.93×4.35×2.46×4.69×1.91×1.24×
P/S710.16×17.41×0×0×0×0×0×699.08×
EV / EBITDA-4.47×-4.49×-3.15×-3.5×-2.24×-9.84×-4.63×-3.41×
Gross margin100.0%100.0%0.0%0.0%0.0%0.0%0.0%-4182.7%
Operating margin-11905.8%-177.6%0.0%0.0%0.0%0.0%0.0%-8716.5%
Net margin-12509.1%-154.2%0.0%0.0%0.0%0.0%0.0%-4267.9%
Current ratio10.31×16.5×12.1×5.81×5.75×6.82×15.72×16.31×
Debt / equity0×0×0×0×0×0×0×0×
Interest coverage-9.03×-24,273.63×-898.06×-36,340.63×-26,801.64×-24,923×-3,482×-125.8×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-43.6%-14.9%-68.3%-99.8%-77.3%-41.4%-28.9%-7.6%
Return on invested capital-41.2%-17.2%-70.3%-99.5%-76.4%-41.6%-28.9%-15.4%
Return on assets-39.1%-14.0%-62.5%-85.3%-65.7%-36.1%-27.3%-7.2%
Free cash flow yield-13.9%-8.7%-33.7%-24.1%-28.1%-7.4%-14.2%-9.9%
Earnings yield-17.6%-8.9%-23.3%-22.9%-31.4%-8.8%-15.1%-6.1%
Enterprise valueSEK 2.1BSEK 747.9MSEK 998.9MSEK 1BSEK 649.6MSEK 1.4BSEK 428.1MSEK 130.4M
Net debt / EBITDA1.21×6.94×1.05×0.9×1.01×1.73×2.03×5.87×
Cash conversion cycle (days)1,32066-1,912-2,374-2,433-1,129-1,4461,122